454.4
Revenue$M
362.1
358.9
364.2
372.9
367.5
375.9
379.3
387.5
390.4
490.6
548.4
0.92%
0.85%
25
19.13
Revenue growth%
12.96
13.40
12.43
14.33
13.41
14.20
13.48
14.55
16.26
24.92
3.37
14.20
13.45
36
14.95
Gross margin%
22.31
23.59
26.57
25.03
22.40
21.86
23.27
20.33
19.72
20.14
11.61
21.86
22.36
27
5.81
Operating margin%
21.23
20.06
21.77
24.63
22.26
24.93
21.99
19.55
18.96
3.39
3.84
21.99
21.50
85
8.30
Net margin%
22.31
20.59
20.78
23.56
22.17
21.77
23.19
25.36
28.06
16.76
20.21
23.19
22.75
49
30.23
P/E ratio (avg)x
35.28
34.13
40.53
46.89
53.84
57.22
55.97
63.56
71.65
8.688
8.982
57.22
50.37
57
9.149
EV/EBITx
35.28
33.46
32.57
30.03
30.71
30.58
33.61
34.38
34.72
25.93
14.48
33.61
33.54
13
28.65
FCF yield (avg)%
21.59
24.46
21.53
23.79
22.66
20.63
18.41
19.36
21.77
12.45
7.51
20.63
21.56
54
10.65
FCF margin%
35.20
35.20
35.46
36.96
35.22
36.07
36.55
37.83
40.38
27.99
14.44
36.55
35.77
74
0.192
FCF / Net incomex
2.112
2.423
2.662
2.615
3.072
3.036
3.126
2.973
3.085
1.343
1.006
3.072
2.817
27
19.51
ROIC%
5.15
6.32
7.60
5.06
5.29
7.59
5.80
6.19
6.28
19.81
23.07
6.19
6.00
25
7.23
Return on equity%
5.29
7.04
4.82
3.08
3.12
3.73
3.23
5.66
8.40
6.90
27.75
3.73
4.28
18
26.31
Return on assets%
23.80
22.11
22.88
24.25
23.18
20.67
19.12
18.13
17.02
8.01
14.21
19.12
22.49
34
3.35
EPS$
4.37
4.87
5.18
4.88
4.88
4.63
4.55
5.36
5.59
3.66
3.91
2.77%
3.18%
—
11.06
EPS growth%
0.40
1.89
0.48
1.03
1.31
1.54
3.74
4.86
7.09
22.36
12.02
3.74
1.71
51
3.47
Bookvalue per sh$
6.88
7.00
6.69
6.98
6.59
6.49
6.89
7.05
7.62
1.13
7.69
1.78%
1.54%
—
7.76
FCF per share$
1.30
1.30
1.40
1.36
1.47
1.36
1.25
1.22
1.17
4.86
4.86
(2.82%)
(1.87%)
—
3.80
Dividend per sh$
4.51
5.43
6.19
6.15
6.16
6.95
8.22
8.28
8.12
1.51
1.90
5.74%
9.43%
—
20.95
Div yield (avg)%
23.81
23.63
24.16
21.27
20.33
18.25
16.48
14.41
13.61
21.84
29.26
16.48
20.80
33
21.16
Payout ratio%
27.83
29.74
31.53
34.13
32.46
33.16
33.04
34.97
33.15
21.74
22.53
33.15
32.75
61
63.20
Shares (diluted)M
92.51
102.7
96.10
91.55
91.85
101.5
110.9
112.8
115.3
62.83
64.58
4.71%
4.00%
71
5.15
Buyback yield%
21.13
20.64
22.34
23.85
22.97
25.21
26.47
28.87
26.18
8.56
7.05
26.18
23.41
87
1.334
D/E ratiox
1.053
1.073
1.193
1.332
1.408
1.608
1.668
1.673
1.590
0.710
0.205
1.608
1.370
7
106.5
Enterprise value$M
251.8
221.7
224.8
207.0
183.1
185.0
190.2
184.0
202.6
405.4
211.7
(0.43%)
(1.79%)
19
480.5
LT debt$M
149.2
147.4
138.8
142.7
123.1
126.7
118.3
101.9
98.50
129.5
85.04
(7.14%)
(5.09%)
70
Revenue
$390.4M
0.85%
1.00×
Cost of revenue
$216.3M
0.76%
0.99×
Operating expenses
$57.83M
0.91%
1.01×
Goodwill & intangibles
16.17%